[ATRIUM] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -50.92%
YoY- -60.89%
Quarter Report
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,539 3,539 3,539 3,021 2,884 3,423 3,423 2.24%
PBT 2,625 2,701 2,817 1,014 2,066 9,233 2,677 -1.30%
Tax 0 0 0 0 0 0 0 -
NP 2,625 2,701 2,817 1,014 2,066 9,233 2,677 -1.30%
-
NP to SH 2,625 2,701 2,817 1,014 2,066 9,233 2,677 -1.30%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 914 838 722 2,007 818 -5,810 746 14.51%
-
Net Worth 126,194 126,265 126,667 126,750 126,050 128,882 119,540 3.68%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,552 2,798 2,682 977 2,005 2,618 2,555 -0.07%
Div Payout % 97.22% 103.60% 95.24% 96.39% 97.06% 28.36% 95.45% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 126,194 126,265 126,667 126,750 126,050 128,882 119,540 3.68%
NOSH 121,527 121,666 121,948 122,168 121,529 121,794 121,681 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 74.17% 76.32% 79.60% 33.57% 71.64% 269.73% 78.21% -
ROE 2.08% 2.14% 2.22% 0.80% 1.64% 7.16% 2.24% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.91 2.91 2.90 2.47 2.37 2.81 2.81 2.36%
EPS 2.16 2.22 2.31 0.83 1.70 7.58 2.20 -1.21%
DPS 2.10 2.30 2.20 0.80 1.65 2.15 2.10 0.00%
NAPS 1.0384 1.0378 1.0387 1.0375 1.0372 1.0582 0.9824 3.76%
Adjusted Per Share Value based on latest NOSH - 122,168
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.33 1.33 1.33 1.14 1.09 1.29 1.29 2.05%
EPS 0.99 1.02 1.06 0.38 0.78 3.48 1.01 -1.32%
DPS 0.96 1.05 1.01 0.37 0.76 0.99 0.96 0.00%
NAPS 0.4752 0.4755 0.477 0.4773 0.4747 0.4853 0.4502 3.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.94 0.92 0.78 0.66 0.61 0.67 0.81 -
P/RPS 32.28 31.63 26.88 26.69 25.70 23.84 28.79 7.93%
P/EPS 43.52 41.44 33.77 79.52 35.88 8.84 36.82 11.80%
EY 2.30 2.41 2.96 1.26 2.79 11.31 2.72 -10.58%
DY 2.23 2.50 2.82 1.21 2.70 3.21 2.59 -9.50%
P/NAPS 0.91 0.89 0.75 0.64 0.59 0.63 0.82 7.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/04/10 21/01/10 28/10/09 06/08/09 04/05/09 23/01/09 21/10/08 -
Price 0.95 0.92 0.81 0.80 0.66 0.65 0.72 -
P/RPS 32.62 31.63 27.91 32.35 27.81 23.13 25.59 17.58%
P/EPS 43.98 41.44 35.06 96.39 38.82 8.57 32.73 21.79%
EY 2.27 2.41 2.85 1.04 2.58 11.66 3.06 -18.06%
DY 2.21 2.50 2.72 1.00 2.50 3.31 2.92 -16.96%
P/NAPS 0.91 0.89 0.78 0.77 0.64 0.61 0.73 15.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment